CoreCivic Inc. logo

CoreCivic Inc.

CXW | NYSE
Chart Builder DCF Calculator
$31.18
-$1.23 (-3.80%)
Sep 22, 2026, 1:34 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
75.05M 37.92M 26.54M 26.31M 38.54M 25.11M 19.28M 21.1M 18.95M 9.54M 26.47M 13.89M 14.83M 12.4M 24.44M 68.32M 10.56M 19M 28.04M 30.01M 15.62M -125.57M
Depreciation & Amortization
69.15M 33.34M 33.89M 33.39M 31.11M 30.52M 31.9M 32.24M 32.15M 31.73M 32.13M 32.53M 31.62M 31.04M 31.69M 31.93M 32.26M 32.03M 33.95M 33.99M 34.08M 32.71M
Stock-Based Compensation
12.54M 6.52M 6.64M 7.07M 7.43M 6.54M 6.96M 7.6M 5.04M 6.08M 5.32M 5.29M 5.27M 4.88M 5.86M 1.99M 4.45M 5.27M 5.09M 5.1M 4.33M 4.21M
Other Working Capital
-26.05M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -764K 764K n/a n/a -55.1M 71.91M n/a 367.97M
Other Non-Cash Items
4.32M 1.24M 3.63M 4.89M 4.26M 3.23M -1.25M -3.48M 3.83M 28.8M 1.67M 4.24M 2.3M 2.35M 3.94M -76.9M 7.63M -941K 8.59M 7.8M 19.3M 5.66M
Deferred Income Tax
11.75M 12.93M 4.97M 684K -1.9M 5.4M -1.69M 2.4M -3.3M -5.12M -1.21M 2.45M -5.51M 1.57M 1.93M 5.86M 992K 2.68M 5.42M -3.59M 967K 96.47M
Change in Working Capital
-26.05M -78.17M -76.05M -18.57M 17.27M -26.32M -15.92M 31.61M 11.4M -683K -42.06M 25.32M -12.47M 37.59M -32.46M -7.32M -59.29M 39.67M -102M 128.5M -91.57M 86.11M
Operating Cash Flow
146.77M 13.77M -376K 53.78M 96.71M 44.48M 39.27M 91.47M 68.06M 70.35M 22.32M 83.71M 36.04M 89.83M 35.39M 23.88M -3.39M 97.71M -20.91M 201.82M -17.27M 99.6M
Capital Expenditures
-63.11M -23.27M -41.52M -38.21M -34.76M -26.13M -22.2M -18.06M -18.83M -12.08M -25.91M -17.94M -17.21M -9.2M -30.48M -17.05M -21.94M -11.92M -27.9M -19.6M -17.16M -16.22M
Cash Acquisitions
-142.78M 7K 1M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 157.68M n/a n/a n/a n/a -620K n/a -1M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
847K 473K 1.21M -68.49M -317K 1.15M 3.17M 4.63M 1.21M 8.33M 6.25M 353K 6.09M -1.31M -156.05M 141.69M 3.01M 8.11M -8.2M 8.17M 321.09M -137K
Investing Cash Flow
-205.05M -22.79M -39.31M -106.7M -35.08M -24.98M -19.03M -13.42M -17.62M -3.75M -19.66M -17.59M -11.12M -10.51M -28.85M 124.63M -18.93M -3.81M -36.1M -12.05M 303.93M -17.36M
Debt Repayment
127.21M 175.99M 176.78M 21.8M 36.82M -3.11M -7.69M -28.08M -76.83M 2.68M 25.41M -3.27M -34.3M -146.31M -42.73M -39.55M -197.66M -8.05M -98.4M 110.03M -239.13M -30.08M
Common Stock Repurchased
-55.12M -55.07M -95.08M -40.04M -43.3M -50.57M -8.01M n/a -20.19M -48.97M -12.52M n/a -699K -29.83M -807K -38.84M -35.09M -5.14M n/a -5K n/a -1.63M
Dividend Paid
-120K n/a n/a n/a -45K n/a n/a n/a -116K -20K n/a n/a n/a -131K n/a n/a -20K -866K n/a -895K -2K -1.61M
Other Financial Acitivies
-3.34M -18K -1.34M -13K -78K -15K n/a -87K -4.99M -29.87M -4.51M -36K -48K -35K n/a 1.64M -8.03M -13K -562K -3.98M -60.32M -1.13M
Financial Cash Flow
68.64M 120.9M 80.36M -18.25M -6.6M -53.69M -15.7M -28.16M -102.13M -76.18M 8.38M -3.31M -35M -176.31M -43.54M -76.75M -240.8M -14.07M -98.96M 105.16M -299.46M -34.45M
Net Cash Flow
10.36M 111.88M 40.67M -71.18M 55.03M -34.19M 4.55M 49.88M -51.69M -9.58M 11.05M 62.82M -10.08M -96.99M -37M 71.76M -263.13M 79.83M -155.97M 294.92M -12.8M 47.79M
Free Cash Flow
83.65M -9.5M -41.9M 15.56M 61.95M 18.36M 17.07M 73.41M 49.23M 58.27M -3.58M 65.77M 18.83M 80.63M 4.92M 6.82M -25.33M 85.78M -48.81M 182.21M -34.43M 83.37M
Adj. Free Cash Flow
71.11M -16.01M -48.54M 8.49M 54.52M 11.82M 10.11M 65.81M 44.19M 52.19M -8.9M 60.48M 13.56M 75.75M -945K 4.83M -29.79M 80.52M -53.91M 177.12M -38.76M 79.16M
Maintenance CapEx
-63.11M -23.27M n/a n/a n/a -26.13M -22.2M -7.86M n/a n/a n/a n/a -7.61M -2.3M -30.48M -17.05M -21.94M -11.92M -27.9M -15.28M -17.16M -16.22M
Growth CapEx
n/a n/a -41.52M -38.21M -34.76M n/a n/a -10.2M -18.83M -12.08M -25.91M -17.94M -9.6M -6.89M n/a n/a n/a n/a n/a -4.32M n/a n/a
Owner Earnings
83.65M -9.5M -376K 53.78M 96.71M 18.36M 17.07M 83.61M 68.06M 70.35M 22.32M 83.71M 28.43M 87.52M 4.92M 6.82M -25.33M 85.78M -48.81M 186.53M -34.43M 83.37M

© 2026 bestshares.com. All rights reserved.